Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.42% first-year return on $31,479 initial cash invested.
21.42%
Cash On Cash
11.88%
Cap Rate
1.82
DSCR
$2,143
Rent
$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,143 income − $1,581 expenses = $562 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,143
Total Expenses
$1,581
Mortgage P&I
38%
$815
Property Taxes
7%
$157
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0